[IGBB] YoY Annual (Unaudited) Result on 31-Jan-2012 [#4]

Stock
[IGBB] IGB BERHAD
Announcement Date
27-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
YoY- 1121.32%
Quarter Report
Latest QR
Upcoming QR
IGBB's Result
IGBB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 1,255,473 1,282,579 1,288,979 105,330 101,897 198,389 212,662 25.12%
PBT 482,908 390,379 450,191 83,791 12,448 40,099 46,302 34.44%
Tax -83,022 -103,486 -102,782 204,508 14,064 840 -3,506 49.11%
NP 399,886 286,893 347,409 288,299 26,512 40,939 42,796 32.59%
-
NP to SH 165,027 109,105 102,165 286,020 23,419 38,966 41,438 19.06%
-
Tax Rate 17.19% 26.51% 22.83% -244.07% -112.98% -2.09% 7.57% -
Total Cost 855,587 995,686 941,570 -182,969 75,385 157,450 169,866 22.64%
-
Net Worth 2,553,431 2,429,955 1,900,884 1,366,514 1,175,166 1,143,102 1,105,969 11.14%
Dividend
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div 12,159 12,149 - - 7,611 - - -
Div Payout % 7.37% 11.14% - - 32.50% - - -
Equity
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 2,553,431 2,429,955 1,900,884 1,366,514 1,175,166 1,143,102 1,105,969 11.14%
NOSH 610,891 607,488 603,455 610,051 608,894 486,426 323,382 8.36%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 31.85% 22.37% 26.95% 273.71% 26.02% 20.64% 20.12% -
ROE 6.46% 4.49% 5.37% 20.93% 1.99% 3.41% 3.75% -
Per Share
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 206.51 211.13 213.60 17.27 16.73 40.78 65.76 15.54%
EPS 27.15 17.96 16.93 46.87 3.85 6.41 8.53 15.73%
DPS 2.00 2.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 4.20 4.00 3.15 2.24 1.93 2.35 3.42 2.62%
Adjusted Per Share Value based on latest NOSH - 609,935
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 94.39 96.42 96.91 7.92 7.66 14.91 15.99 25.12%
EPS 12.41 8.20 7.68 21.50 1.76 2.93 3.12 19.04%
DPS 0.91 0.91 0.00 0.00 0.57 0.00 0.00 -
NAPS 1.9197 1.8268 1.4291 1.0273 0.8835 0.8594 0.8315 11.14%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/12/16 31/12/15 31/12/14 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 2.52 2.28 2.36 1.91 1.35 1.33 1.38 -
P/RPS 1.22 1.08 1.10 11.06 8.07 3.26 2.10 -6.62%
P/EPS 9.28 12.69 13.94 4.07 35.10 16.60 10.77 -1.86%
EY 10.77 7.88 7.17 24.55 2.85 6.02 9.29 1.88%
DY 0.79 0.88 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.60 0.57 0.75 0.85 0.70 0.57 0.40 5.25%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 23/02/17 26/02/16 17/02/15 27/03/12 29/03/11 30/03/10 25/03/09 -
Price 2.50 2.27 2.24 2.09 1.58 1.30 1.18 -
P/RPS 1.21 1.08 1.05 12.10 9.44 3.19 1.79 -4.82%
P/EPS 9.21 12.64 13.23 4.46 41.08 16.23 9.21 0.00%
EY 10.86 7.91 7.56 22.43 2.43 6.16 10.86 0.00%
DY 0.80 0.88 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 0.60 0.57 0.71 0.93 0.82 0.55 0.35 7.04%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment